Income Breakdown
| TV Revenue | $258K |
| TV Placement Bonus | $26K |
| Matchday Revenue | $371K |
| Sponsorship | $167K |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $24.6M |
| Staff Wages | $44K |
| Transfer Amortization | $38K |
| Debt Interest | $4.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $415K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$865K |
$29.4M |
$-28.5M |
$-301.9M |
| Oct 2028 |
$905K |
$29.2M |
$-28.2M |
$-273.4M |
| Sep 2028 |
$518K |
$25.4M |
$-24.9M |
$-245.2M |
| Aug 2028 |
$523K |
$17.8M |
$-17.3M |
$-220.4M |
| Jul 2028 |
$28.7M |
$24.7M |
$4.1M |
$-203.2M |
| Jun 2028 |
$4.4M |
$18.8M |
$-14.4M |
$-207.2M |
| May 2028 |
$325K |
$16.9M |
$-16.6M |
$-192.8M |
| Apr 2028 |
$922K |
$28.7M |
$-27.8M |
$-176.3M |
| Mar 2028 |
$815K |
$17.6M |
$-16.8M |
$-148.5M |
| Feb 2028 |
$927K |
$28.8M |
$-27.9M |
$-131.8M |
| Jan 2028 |
$582K |
$23.1M |
$-22.5M |
$-103.9M |
| Dec 2027 |
$650K |
$28.4M |
$-27.7M |
$-81.4M |